NRGV 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$3.94
시가총액 (MRQ)$709M
P/E (TTM)-5.9
EPS (TTM)$-0.67
매출 (TTM)$226M
ROE (TTM)-225.9%
부채/자본 (MRQ)35.4
52주 범위$3–$7
NRGV 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$204M2021-12-31 → 2025-12-31
EPS$-0.652021-12-31 → 2025-12-31
잉여현금흐름$-47M2022-12-31 → 2025-12-31
순이익률-48.6%2022-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
NRGV
5년 평균
동종업계 중앙값
결론
P/E (TTM)
-5.95년 평균 ≈-4.4
≈-4.4
·
·
P/S (TTM)
3.15년 평균 ≈4.1
≈4.1
2.6
고평가
P/B (MRQ)
103.45년 평균 ≈5.3
≈5.3
4.4
고평가
EV / EBITDA (TTM)
-12.7
·
·
·
주가 / FCF (TTM)
-4.95년 평균 ≈-7.5
≈-7.5
·
·
주가 / 현금 흐름 (TTM)
-6.95년 평균 ≈-49.3
≈-49.3
·
·
EV / 매출 (TTM)
3.8
·
·
·
EV / FCF (TTM)
-5.9
·
·
·
주가 / 유형 장부 가치 (MRQ)
-2097.55년 평균 ≈5.9
≈5.9
·
·
동종 기업 중앙값은 지표별로 표준화된 기준으로 계산되며, 이 주식에 표시된 TTM/MRQ 기준과 항상 일치하지 않을 수 있습니다.
수익성
총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
NRGV
5년 평균
동종업계 중앙값
결론
매출 총이익률 (TTM)
22.5%5년 평균 ≈14.0%
≈14.0%
24.2%
최상위권
영업이익률 (TTM)
-32.8%5년 평균 ≈-98.1%
≈-98.1%
-42.5%
약함
EBITDA 마진 (TTM)
-29.8%5년 평균 ≈-95.7%
≈-95.7%
-42.5%
약함
세전 마진 (TTM)
-45.9%5년 평균 ≈-105.8%
≈-105.8%
-39.4%
약함
순이익률 (TTM)
-48.6%5년 평균 ≈-106.8%
≈-106.8%
-43.7%
약함
ROA (TTM)
-35.4%5년 평균 ≈-30.1%
≈-30.1%
-11.8%
약함
ROE (TTM)
-225.9%5년 평균 ≈-56.1%
≈-56.1%
-19.2%
약함
ROIC
-49.6%5년 평균 ≈-55.5%
≈-55.5%
-21.9%
약함
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
NRGV
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
35.4
·
0.0
높은 부채
유동비율 (MRQ)
1.25년 평균 ≈2.0
≈2.0
3.4
낮은 유동성
당좌 비율 (MRQ)
0.75년 평균 ≈1.3
≈1.3
2.0
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
24.1
·
·
·
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
NRGV
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
340.9%5년 평균 ≈129.5%
≈129.5%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
11.8%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
NRGV
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$-0.655년 평균 ≈$-1.07
≈$-1.07
·
·
Revenue / Share (주당 매출)
$1.275년 평균 ≈$1.29
≈$1.29
·
·
Cash Flow / Share (주당 현금 흐름)
$-0.045년 평균 ≈$-0.31
≈$-0.31
·
·
Cash / Share (주당 현금)
$0.345년 평균 ≈$0.42
≈$0.42
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
NRGV
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
0.85년 평균 ≈0.6
≈0.6
0.7
동일
Inventory Turnover (재고 회전율)
1265.75년 평균 ≈398.4
≈398.4
4.9
최상위권
Receivables Turnover (매출 채권 회전율)
10.15년 평균 ≈7.7
≈7.7
8.6
최상위권
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$1.4M
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈-60.7%
다음 실적11월 09, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 11, 2026
$-0.17
$-0.18
4.2%
2026년 3월 31일
5월 11, 2026
$-0.20
$-0.15
-35.2%
2025년 12월 31일
$-0.13
$-0.10
-34.2%
2025년 9월 30일
$-0.17
$-0.09
-85.2%
2025년 6월 30일
$-0.22
$-0.07
-208.1%
2025년 3월 31일
$-0.14
$-0.13
-5.6%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서18
지표
추세
2025
2024
2023
2022
2021
Revenue
$204M
$46M
$342M
$146M
$0
Cost of Revenue
$156M
$40M
$324M
$87M
$0
Gross Profit
$48M
$6M
$18M
$59M
·
R&D Expense
$15M
$26M
$37M
$43M
$8M
SG&A Expense
$81M
$63M
$68M
$57M
$18M
Operating Expenses
$122M
$136M
$124M
·
·
Operating Income
$-74M
$-130M
$-107M
$-63M
$-30M
Interest Expense
·
·
$35.0K
$2.0K
$7.0K
Interest Income
·
·
$8M
$4M
·
Other Non-op
$-6M
$2M
$-173.0K
$-226.0K
$-2M
Pretax Income
$-96M
$-136M
$-99M
$-78M
$-31M
Income Tax
$8M
$67.0K
$-349.0K
$427.0K
$1.0K
Net Income
$-104M
$-136M
$-98M
$-78M
$-31M
EPS (Basic)
$-0.65
$-0.91
$-0.69
$-0.64
$-2.45
EPS (Diluted)
$-0.65
$-0.91
$-0.69
$-0.64
$-2.45
Shares (Basic)
160,533,000
149,846,000
142,851,000
123,241,000
12,780,000
Shares (Diluted)
160,533,000
149,846,000
142,851,000
123,241,000
12,780,000
EBITDA
$-71M
$-129M
$-106M
$-55M
$-1M
대차대조표26
지표
추세
2025
2024
2023
2022
2021
Cash & Equivalents
$58M
$27M
$110M
$203M
$105M
Short-term Investments
$325.0K
$3M
$0
·
·
Receivables
$26M
$15M
$27M
$37M
$0
Inventory
$139.0K
$107.0K
$415.0K
$4M
$0
Prepaid Expense
$5M
$7M
$5M
$7M
$6M
Other Current Assets
$11.0K
$55.0K
$30.0K
$179.0K
$156.0K
Current Assets
$121M
$69M
$280M
$390M
$111M
Intangibles
$8M
$5M
$2M
$0
·
Other Non-current Assets
$883.0K
$1M
$3M
$3M
$2M
Total Assets
$313M
$184M
$341M
$417M
$125M
Accounts Payable
$31M
$20M
$21M
$60M
$2M
Accrued Liabilities
$70M
$25M
$85M
$15M
$5M
Short-term Debt
·
·
·
$0
·
Current Liabilities
$165M
$55M
$112M
$125M
$7M
Capital Leases
$2M
$785.0K
$1M
$709.0K
$662.0K
Other Non-current Liabilities
$4M
$932.0K
$2M
$1M
·
Total Liabilities
$224M
$58M
$117M
$129M
$11M
Long-term Debt
$95M
$0
·
·
·
Total Debt
$95M
·
·
·
·
Common Stock
$17.0K
$15.0K
$15.0K
$14.0K
$0
Paid-in Capital
$556M
$512M
$473M
$436M
$713.0K
Retained Earnings
$-487M
$-384M
$-248M
$-147M
$-69M
AOCI
$-966.0K
$-2M
$-1M
$-888.0K
$-413.0K
Stockholders' Equity
$67M
$126M
$224M
$288M
$-69M
Liabilities + Equity
$313M
$184M
$341M
$417M
$125M
Shares Outstanding
168,969,000
153,206,000
146,577,000
138,530,000
20,432,000
현금 흐름16
지표
추세
2025
2024
2023
2022
2021
D&A
$3M
$1M
$893.0K
$8M
$2M
Stock-based Comp
$37M
$39M
$43M
$41M
$500.0K
Deferred Tax
$7M
$0
$0
$0
$0
Amort. of Intangibles
$900.0K
$400.0K
$0
·
·
Restructuring
$1M
$2M
$600.0K
·
·
Other Non-cash
$51M
$40M
$-38M
$6M
·
Operating Cash Flow
$-6M
$-56M
$-93M
$-23M
$-22M
CapEx
$41M
$59M
$30M
$2M
$170.0K
Investing Cash Flow
$-45M
$-59M
$-43M
$-13M
$-1M
Stock Issued
$7M
$0
$0
$236M
$0
Net Stock Activity
$7M
·
$0
$236M
·
Financing Cash Flow
$123M
$-252.0K
$-5M
$218M
$116M
Net Change in Cash
$73M
$-115M
$-141M
$181M
$95M
Taxes Paid
$643.0K
$0
·
·
·
Free Cash Flow
$-47M
$-115M
$-123M
$-26M
·
Levered FCF
·
·
$-123M
$-26M
·
수익성8
지표
추세
2025
2024
2023
2022
2021
Gross Margin
23.6%
13.4%
5.1%
·
·
Operating Margin
-36.5%
-281.4%
-31.2%
-43.2%
·
Net Margin
-50.9%
-293.8%
-28.8%
-53.7%
·
Pretax Margin
-47.1%
-293.8%
-28.9%
-53.4%
·
EBITDA Margin
-34.8%
-279.1%
-31.0%
-37.9%
·
ROA
-41.7%
-51.7%
-26.0%
-28.9%
-2.3%
ROE
-131.3%
-88.9%
-42.6%
-26.6%
8.9%
ROIC
-49.6%
-103.0%
-47.5%
-22.1%
·
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
Current Ratio
0.7
1.3
2.5
3.1
2.4
Quick Ratio
0.5
0.8
1.2
1.9
1.9
Debt / Equity
1.4
·
·
·
·
LT Debt / Equity
0.6
·
·
·
·
Interest Coverage
·
·
-3049.6
-31541.5
·
효율성3
지표
추세
2025
2024
2023
2022
2021
Asset Turnover
0.8
0.2
0.9
0.5
·
Inventory Turnover
1265.7
153.3
135.2
39.6
·
Receivables Turnover
10.1
2.2
10.6
7.8
·
주당5
지표
추세
2025
2024
2023
2022
2021
Book Value / Share
$0.40
$0.82
$1.53
·
·
Revenue / Share
$1.27
$0.31
$2.39
$1.18
·
Cash Flow / Share
$-0.04
$-0.37
$-0.65
$-0.19
·
Cash / Share
$0.34
$0.18
$0.75
·
·
EPS (TTM)
$-0.65
$-0.91
$-0.69
$-0.64
$-2.45
성장률2
지표
추세
2025
2024
2023
2022
2021
Revenue YoY
340.9%
-86.5%
134.1%
·
·
Revenue CAGR 3Y
11.8%
·
·
·
·
가치 평가 (TTM)14
지표
추세
2025
2024
2023
2022
2021
Revenue TTM
$204M
$46M
$342M
$146M
$0
Net Income TTM
$-104M
$-136M
$-98M
$-78M
$-31M
Market Cap
$779M
$349M
$342M
·
·
Enterprise Value
$815M
·
·
·
·
P/E
-7.1
-2.5
-3.4
-4.9
-4.0
P/S
3.8
7.6
1.0
·
·
P/B
11.5
2.8
1.5
·
·
P / Tangible Book
13.2
2.9
1.5
·
·
P / Cash Flow
-137.9
-6.3
-3.7
·
·
P / FCF
-16.7
-3.0
-2.8
·
·
EV / EBITDA
-11.5
·
·
·
·
EV / FCF
-17.4
·
·
·
·
EV / Revenue
4.0
·
·
·
·
Earnings Yield
-14.1%
-39.9%
-29.6%
-20.5%
-24.8%
손익계산서18
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue
$17M
$22M
$153M
$33M
$9M
$9M
$33M
$1M
$4M
$8M
$118M
$172M
$40M
$11M
$100M
$2M
Cost of Revenue
$12M
$17M
$122M
$24M
$6M
$4M
$31M
$716.0K
$3M
$6M
$114M
$165M
$36M
$9M
$84M
$2M
Gross Profit
$5M
$5M
$32M
$9M
$3M
$5M
$3M
$483.0K
$1M
$2M
$4M
$7M
$4M
$2M
$16M
$71.0K
R&D Expense
$3M
$3M
$3M
$3M
$4M
$4M
$6M
$6M
$7M
$7M
$8M
$8M
$10M
$11M
$13M
$12M
SG&A Expense
$23M
$21M
$25M
$20M
$19M
$18M
$16M
$15M
$16M
$15M
$16M
$16M
$17M
$19M
$23M
$13M
Operating Expenses
$30M
$29M
$39M
$27M
$31M
$26M
$53M
$28M
$29M
$27M
$28M
$28M
·
·
·
·
Operating Income
$-25M
$-24M
$-8M
$-18M
$-28M
$-21M
$-50M
$-27M
$-28M
$-25M
$-24M
$-21M
$-28M
$-33M
$-26M
$-36M
Interest Expense
·
·
·
·
·
·
·
·
·
$8.0K
·
$18.0K
$0
$1.0K
$1.0K
$0
Interest Income
·
·
·
·
·
·
·
·
$2M
$2M
·
$2M
$2M
$2M
$2M
$1M
Other Non-op
$-2M
$-5M
$-2M
$-1M
$-3M
$-118.0K
$880.0K
$-937.0K
$-22.0K
$2M
$86.0K
$-8.0K
$-92.0K
$-159.0K
$-407.0K
$-104.0K
Pretax Income
$-29M
$-32M
$-21M
$-21M
$-33M
$-21M
$-62M
$-27M
$-26M
$-21M
$-22M
$-19M
$-26M
$-31M
$-23M
$-29M
Income Tax
$855.0K
$1.0K
$-228.0K
$6M
$2M
$383.0K
$67.0K
$0
$0
$0
$48.0K
$-401.0K
$4.0K
$0
$69.0K
$185.0K
Net Income
$-30M
$-32M
$-21M
$-27M
$-35M
$-21M
$-62M
$-27M
$-26M
$-21M
$-22M
$-19M
$-26M
$-31M
$-23M
$-29M
EPS (Basic)
$-0.17
$-0.20
$-0.13
$-0.16
$-0.22
$-0.14
$-0.41
$-0.18
$-0.18
$-0.14
$-0.16
$-0.13
$-0.18
$-0.22
$-0.13
$-0.21
EPS (Diluted)
$-0.18
$-0.20
$-0.13
$-0.16
$-0.22
$-0.14
$-0.41
$-0.18
$-0.18
$-0.14
$-0.16
$-0.13
$-0.18
$-0.22
$-0.13
$-0.21
Shares (Basic)
178,103,000
171,867,000
·
163,329,000
156,911,000
153,723,000
·
150,812,000
149,143,000
147,019,000
·
143,867,000
142,756,000
139,669,000
·
140,302,000
Shares (Diluted)
178,394,000
171,867,000
·
163,329,000
156,911,000
153,723,000
·
150,812,000
149,143,000
147,019,000
·
143,867,000
142,756,000
139,669,000
·
140,302,000
EBITDA
$-23M
$-22M
·
$-17M
$-28M
$-21M
·
$-27M
$-28M
$-24M
·
$-21M
$-28M
$-33M
·
$-36M
대차대조표26
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
$93M
$55M
$58M
$33M
$21M
$18M
$27M
$51M
$107M
$136M
$110M
$74M
$107M
$115M
$203M
$250M
Short-term Investments
$332.0K
$333.0K
$325.0K
$0
$837.0K
$3M
$3M
·
·
·
$0
·
·
·
·
·
Receivables
$7M
$5M
$26M
$2M
$5M
$4M
$15M
$2M
$3M
$1M
$27M
$27M
$5M
$4M
$37M
$23M
Inventory
$366.0K
$126.0K
$139.0K
$7M
·
$107.0K
$107.0K
$107.0K
$111.0K
$415.0K
$415.0K
$5M
$4.0K
$5M
$4M
·
Prepaid Expense
$15M
$8M
$5M
$7M
$6M
$5M
$7M
$5M
$5M
$4M
$5M
$5M
$5M
$7M
$7M
$9M
Other Current Assets
$11.0K
$11.0K
$11.0K
$11.0K
$187.0K
$36.0K
$55.0K
$521.0K
$245.0K
$54.0K
$30.0K
·
·
·
$179.0K
·
Current Assets
$182M
$104M
$121M
$103M
$95M
$74M
$69M
$132M
$162M
$208M
$280M
$245M
$322M
$339M
$390M
$332M
Intangibles
$7M
$7M
$8M
$6M
$6M
$5M
$5M
$4M
$3M
$2M
$2M
$953.0K
·
·
$0
·
Other Non-current Assets
$13M
$3M
$883.0K
$701.0K
$678.0K
$1M
$1M
$1M
$2M
$3M
$3M
$3M
$21M
$20M
$3M
$4M
Total Assets
$371M
$298M
$313M
$282M
$249M
$217M
$184M
$253M
$256M
$286M
$341M
$301M
$375M
$382M
$417M
$339M
Accounts Payable
$15M
$9M
$31M
$36M
$36M
$25M
$20M
$39M
$29M
$53M
$21M
$21M
$8M
$8M
$60M
$3M
Accrued Liabilities
$28M
$26M
$70M
$36M
$19M
$22M
$25M
$21M
$18M
$15M
$85M
$33M
$28M
$19M
$15M
$4M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
$856.0K
·
·
·
·
Current Liabilities
$152M
$72M
$165M
$164M
$144M
$86M
$55M
$70M
$56M
$70M
$112M
$59M
$124M
$115M
$125M
$35M
Capital Leases
$1M
$1M
$2M
$2M
$2M
$2M
$785.0K
$935.0K
$955.0K
$984.0K
$1M
$447.0K
$538.0K
$512.0K
$709.0K
$760.0K
Other Non-current Liabilities
$5M
$4M
$4M
$3M
$2M
$2M
$932.0K
$1M
$2M
$2M
$2M
$745.0K
$554.0K
$529.0K
$1M
·
Total Liabilities
$338M
$244M
$224M
$201M
$159M
$103M
$58M
$74M
$60M
$74M
$117M
$62M
$128M
$118M
$129M
$38M
Long-term Debt
$264M
$172M
$95M
$60M
$33M
$26M
$0
·
·
·
·
·
·
·
·
·
Total Debt
$243M
$172M
·
$60M
$33M
$26M
·
·
·
·
·
$856.0K
·
·
·
·
Common Stock
$18.0K
$17.0K
$17.0K
$17.0K
$16.0K
$15.0K
$15.0K
$15.0K
$15.0K
$15.0K
$15.0K
$14.0K
$14.0K
$14.0K
$14.0K
$14.0K
Paid-in Capital
$557M
$551M
$556M
$549M
$532M
$521M
$512M
$503M
$492M
$483M
$473M
$465M
$455M
$446M
$436M
$424M
Retained Earnings
$-550M
$-520M
$-487M
$-467M
$-440M
$-405M
$-384M
$-322M
$-295M
$-269M
$-248M
$-226M
$-207M
$-181M
$-147M
$-124M
AOCI
$-835.0K
$-636.0K
$-966.0K
$-2M
$-2M
$-1M
$-2M
$-2M
$-2M
$-2M
$-1M
$-864.0K
$-776.0K
$-603.0K
$-888.0K
$-215.0K
Stockholders' Equity
$7M
$30M
$67M
$81M
$90M
$115M
$126M
$179M
$196M
$212M
$224M
$238M
$248M
$264M
$288M
$300M
Liabilities + Equity
$371M
$298M
$313M
$282M
$249M
$217M
$184M
$253M
$256M
$286M
$341M
$301M
$375M
$382M
$417M
$339M
Shares Outstanding
179,940,000
174,147,000
168,969,000
166,645,000
160,689,000
154,243,000
153,206,000
151,542,000
150,136,000
147,868,000
146,577,000
143,441,000
142,703,000
141,392,000
138,530,000
137,839,000
현금 흐름16
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
D&A
$2M
$2M
$2M
$298.0K
$473.0K
$305.0K
$233.0K
$251.0K
$279.0K
$295.0K
$223.0K
$235.0K
$226.0K
$209.0K
$181.0K
$5M
Stock-based Comp
$4M
$7M
$8M
$10M
$9M
$9M
$9M
$10M
$10M
$10M
$9M
$11M
$10M
$14M
$14M
$11M
Deferred Tax
·
·
$2M
$6M
·
·
$0
·
·
·
·
·
·
·
·
·
Amort. of Intangibles
$300.0K
$300.0K
$200.0K
$300.0K
$200.0K
$200.0K
$100.0K
$100.0K
$100.0K
$100.0K
$0
$0
$0
·
·
·
Restructuring
·
·
$0
$0
$1M
·
$-86.0K
$-23.0K
$2M
·
$600.0K
$0
$0
·
·
·
Other Non-cash
·
$-31M
·
·
·
$9M
·
·
·
$12M
·
·
·
$-54M
·
·
Operating Cash Flow
$-31M
$-54M
$-7M
$-12M
$15M
$-3M
$-35M
$-9M
$-13M
$947.0K
$23M
$-24M
$-21M
$-71M
$24M
$-21M
CapEx
$9M
$7M
$10M
$15M
$8M
$7M
$11M
$27M
$12M
$9M
$3M
$8M
$7M
$12M
$2M
$346.0K
Investing Cash Flow
$-9M
$5M
$-12M
$-15M
$-10M
$-7M
$-11M
$-27M
$-12M
$-9M
$-9M
$-8M
$-7M
$-18M
$-11M
$-346.0K
Stock Issued
·
·
$0
$6M
·
·
$0
$0
·
·
·
$0
$0
$0
$0
$0
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Financing Cash Flow
$74M
$61M
$60M
$31M
$5M
$27M
$-817.0K
$205.0K
$1M
$-678.0K
$-827.0K
$-185.0K
$-4M
$-775.0K
$-2M
$-3M
Net Change in Cash
$31M
$14M
$42M
$4M
$11M
$17M
$-48M
$-35M
$-24M
$-9M
$13M
$-33M
$-32M
$-89M
$11M
$-24M
Taxes Paid
$50.0K
$-8.0K
·
·
$396.0K
$0
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
·
$-61M
·
·
·
$-10M
·
·
·
$-8M
·
·
·
$-82M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-8M
·
·
·
$-82M
·
·
수익성8
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Gross Margin
30.9%
21.9%
·
27.0%
29.6%
57.1%
·
40.3%
27.8%
26.7%
·
4.2%
10.0%
·
·
·
Operating Margin
-142.0%
-110.6%
·
-52.8%
-330.7%
-244.8%
·
-2258.1%
-739.7%
-317.4%
·
-12.3%
-71.5%
-288.4%
·
-2137.3%
Net Margin
-170.9%
-148.5%
·
-80.5%
-410.3%
-247.7%
·
-2217.9%
-694.6%
-272.4%
·
-11.0%
-65.9%
-272.9%
·
-1698.0%
Pretax Margin
-166.0%
-148.5%
·
-63.9%
-386.0%
-243.6%
·
-2219.8%
-694.9%
-272.4%
·
-11.2%
-65.9%
-272.9%
·
-1687.1%
EBITDA Margin
-130.9%
-100.4%
·
-51.9%
-325.1%
-241.2%
·
-2237.2%
-732.2%
-313.6%
·
-12.2%
-70.9%
-286.6%
·
-2137.3%
ROA
-9.6%
-12.6%
·
-10.0%
-13.9%
-8.4%
·
-9.6%
-8.3%
-6.3%
·
-5.9%
-7.3%
-8.5%
·
-9.2%
ROE
-61.1%
-44.7%
·
-20.7%
-24.4%
-12.9%
·
-12.7%
-11.8%
-8.9%
·
-7.0%
-9.4%
-11.1%
·
-20.2%
ROIC
-10.2%
-12.0%
·
-15.7%
-24.2%
-15.1%
·
-15.1%
-14.3%
-11.6%
·
-8.7%
-11.5%
-12.5%
·
-12.1%
유동성 및 지급능력5
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Current Ratio
1.2
1.4
·
0.6
0.7
0.9
·
1.9
2.9
3.0
·
4.2
2.6
2.9
·
9.6
Quick Ratio
0.7
0.8
·
0.2
0.2
0.3
·
0.8
2.0
2.0
·
1.7
0.9
1.0
·
7.9
Debt / Equity
35.4
5.6
·
0.7
0.4
0.2
·
·
·
·
·
0.0
·
·
·
·
LT Debt / Equity
24.1
4.9
·
0.4
0.1
0.1
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-3078.4
·
-1179.8
·
-32942.0
·
·
효율성3
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.1
0.1
·
0.1
0.0
0.0
·
0.0
0.0
0.0
·
0.5
0.1
0.0
·
0.0
Inventory Turnover
50.3
146.7
·
6.8
·
14.0
·
0.3
47.3
2.1
·
66.6
17866.5
3.7
·
·
Receivables Turnover
3.0
4.9
·
14.7
2.1
3.2
·
0.1
0.9
2.9
·
6.9
7.4
0.7
·
0.1
주당5
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$0.04
$0.17
·
$0.48
$0.56
$0.74
·
$1.18
$1.30
$1.44
·
$1.66
$1.73
$1.87
·
$2.18
Revenue / Share
$0.10
$0.13
·
$0.20
$0.05
$0.06
·
$0.01
$0.03
$0.05
·
$1.20
$0.28
·
·
·
Cash Flow / Share
·
$-0.31
·
·
·
$-0.02
·
·
·
$0.01
·
·
·
·
·
·
Cash / Share
$0.52
$0.32
·
$0.20
$0.13
$0.12
·
$0.34
$0.71
$0.92
·
$0.52
$0.75
$0.81
·
$1.81
EPS (TTM)
$-0.67
$-0.71
·
$-0.93
$-0.95
$-0.91
·
$-0.66
$-0.61
$-0.61
·
$-0.66
$-0.74
$-0.61
·
$-1.42
가치 평가 (TTM)11
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$226M
$217M
·
$84M
$52M
$47M
·
$131M
$302M
$338M
·
$324M
$153M
$114M
·
$46M
Net Income TTM
$-110M
$-115M
·
$-145M
$-144M
$-136M
·
$-96M
$-88M
$-88M
·
$-100M
$-109M
$-89M
·
$-68M
Market Cap
$848M
$575M
·
$495M
$115M
$107M
·
$145M
$143M
$265M
·
$366M
$390M
$303M
·
$728M
Enterprise Value
$997M
$691M
·
$522M
$126M
$112M
·
·
·
·
·
$292M
·
·
·
·
P/E
-7.0
-4.6
·
-3.2
-0.8
-0.8
·
-1.5
-1.6
-2.9
·
-3.9
-3.7
-3.5
·
-3.7
P/S
3.8
2.6
·
5.9
2.2
2.3
·
1.1
0.5
0.8
·
1.1
2.5
2.6
·
16.0
P/B
123.6
18.9
·
6.1
1.3
0.9
·
0.8
0.7
1.2
·
1.5
1.6
1.1
·
2.4
P / Tangible Book
·
24.6
·
6.7
1.4
1.0
·
0.8
0.7
1.3
·
1.5
1.6
1.1
·
2.4
P / Cash Flow
·
-10.7
·
·
·
-39.3
·
·
·
279.5
·
·
·
-4.3
·
·
EV / Revenue
4.4
3.2
·
6.2
2.4
2.4
·
·
·
·
·
0.9
·
·
·
·
Earnings Yield
-14.2%
-21.5%
·
-31.3%
-132.5%
-130.9%
·
-68.8%
-64.2%
-34.1%
·
-25.9%
-27.1%
-28.5%
·
-26.9%
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$204M
$46M
$342M
$146M
$0
매출 총이익률 %
23.6%
13.4%
5.1%
·
·
영업이익률 %
-36.5%
-281.4%
-31.2%
-43.2%
·
순이익
$-104M
$-136M
$-98M
$-78M
$-31M
희석 EPS
$-0.65
$-0.91
$-0.69
$-0.64
$-2.45
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
1.4
·
·
·
·
유동비율
0.7
1.3
2.5
3.1
2.4
당좌 비율
0.5
0.8
1.2
1.9
1.9
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-47M
$-115M
$-123M
$-26M
·
기관 투자자 (13F)
198개의 제출자
· $576.4M 전체
· 기준일 2026년 6월 30일
17
분기별 SEC 양식 13F에서 이 주식을 보유하고 있다고 보고하는 기관. 롱 포지션만 해당하며, 단일 제출자는 별도의 옵션 레그에 대해 두 번 나타날 수 있습니다. 대규모 상쇄 풋/콜 포지션은 일반적으로 방향성에 대한 확신보다는 시장 조성 또는 헤지된 재고를 반영합니다.
보유자198
보유 가치$576.4M
신규 포지션64
청산 포지션33
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
64 (+14 이전 분기 대비)
33 (+18 이전 분기 대비)
69 (+15 이전 분기 대비)
30 (-4 이전 분기 대비)
+33.6M
Q1 2026 대비 비교. SEC 양식 13F 제출은 분기 말로부터 45일 이내에 마감되며, 지연 제출자를 위한 짧은 유예 기간이 추가됩니다. 해당 기간 내에 있는 분기는 가장 최근에 완전히 보고된 쌍을 선호하여 건너뜁니다.
Prime Movers Growth Fund I LP, Energy Vault PML SPV 1 LP, Prime Movers Lab Fund II LP, Prime Movers Growth GP I LLC, Prime Movers Lab GP II LLC, Prime Movers Lab Fund GP II LLP, Dakin Sloss
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.